[MGB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 47.22%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,071 24,476 20,308 20,168 33,085 35,630 38,124 -28.34%
PBT -7,402 -1,352 -2,488 -5,176 -10,210 -8,284 -6,428 9.81%
Tax 0 0 0 0 404 -1 0 -
NP -7,402 -1,352 -2,488 -5,176 -9,806 -8,285 -6,428 9.81%
-
NP to SH -7,402 -1,352 -2,488 -5,176 -9,806 -8,285 -6,428 9.81%
-
Tax Rate - - - - - - - -
Total Cost 30,473 25,828 22,796 25,344 42,891 43,915 44,552 -22.28%
-
Net Worth 41,962 48,750 48,593 48,646 49,727 53,653 56,488 -17.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,962 48,750 48,593 48,646 49,727 53,653 56,488 -17.90%
NOSH 97,586 97,500 97,187 97,293 97,504 97,551 97,393 0.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -32.08% -5.52% -12.25% -25.66% -29.64% -23.25% -16.86% -
ROE -17.64% -2.77% -5.12% -10.64% -19.72% -15.44% -11.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.64 25.10 20.90 20.73 33.93 36.53 39.14 -28.43%
EPS -7.59 -1.39 -2.56 -5.32 -10.06 -8.49 -6.60 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.50 0.50 0.50 0.51 0.55 0.58 -18.01%
Adjusted Per Share Value based on latest NOSH - 97,293
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.90 4.14 3.43 3.41 5.59 6.02 6.44 -28.31%
EPS -1.25 -0.23 -0.42 -0.87 -1.66 -1.40 -1.09 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0824 0.0821 0.0822 0.084 0.0907 0.0955 -17.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.10 0.19 0.19 0.37 0.56 0.53 -
P/RPS 0.25 0.40 0.91 0.92 1.09 1.53 1.35 -67.34%
P/EPS -0.79 -7.21 -7.42 -3.57 -3.68 -6.59 -8.03 -78.53%
EY -126.42 -13.87 -13.47 -28.00 -27.18 -15.17 -12.45 365.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.38 0.38 0.73 1.02 0.91 -71.12%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 18/11/08 28/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.10 0.08 0.11 0.19 0.30 0.41 0.56 -
P/RPS 0.42 0.32 0.53 0.92 0.88 1.12 1.43 -55.65%
P/EPS -1.32 -5.77 -4.30 -3.57 -2.98 -4.83 -8.48 -70.89%
EY -75.85 -17.33 -23.27 -28.00 -33.52 -20.72 -11.79 243.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.22 0.38 0.59 0.75 0.97 -61.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment